Technology / SolarShanghai
$3.01
+0.04 (+1.31%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-138.2M · quality 44.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
21/100
D
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$3.6B
P/E
N/A
•EV/EBITDA
N/A
•ROE
661.4%
↑Gross Margin
1.5%
↓Debt/Equity
-7.45
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-42.0%
FCF CAGR
—
FCF margin
1.0%
FCF / Net income
-0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.93B · net income $-527.8M · FCF $18.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.93B | $1.93B | $3.48B | $8.10B | $9.88B |
| Net Income | $-527.8M | $-527.8M | $-2.09B | $67.6M | $127.3M |
| EBITDA | $-58.0M | $-58.0M | $-1.80B | $558.3M | $449.2M |
| EPS | -0.45 | -0.45 | -1.77 | 0.06 | 0.11 |
| Gross Margin | 1.5% | 1.5% | -10.3% | 8.9% | 5.2% |
| Operating Margin | -9.3% | -9.3% | -18.6% | 4.7% | 1.4% |
| Net Margin | -27.4% | -27.4% | -60.1% | 0.8% | 1.3% |
| Balance Sheet | |||||
| Debt/Equity | -7.45 | -7.45 | 1.51 | 0.38 | 0.24 |
| Current Ratio | 0.81 | 0.81 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $18.5M | $18.5M | $-138.2M | $-621.2M | $-108.9M |
| Returns | |||||
| ROE | 661.4% | 661.4% | -480.9% | 2.7% | 5.2% |
| Valuation | |||||
| P/E | — | — | — | 88.67 | 54.09 |
| EV/EBITDA | — | — | — | 6.79 | 7.20 |
| P/B | — | — | 7.93 | 2.37 | 2.82 |
| Growth & Yield | |||||
| Revenue Growth | -44.6% | -44.6% | -57.1% | -18.0% | — |
| EPS Growth | 74.6% | 74.6% | -3050.0% | -45.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+4.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.77 → -0.45
Residual
+4.7%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.